Upholstery Business Plan Template

Written by Dave Lavinsky

Upholstery Business Plan Template
Table of Contents
Table of Contents

If you’re looking to create an upholstery business plan, you’ve come to the right place!

Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful upholstery businesses. Our upholstery business plan example below is sure to help you!

Upholstery Business Plan Example

Below is our upholstery business plan template and sample plan created using our business plan generator:
 

I. Executive Summary

Company Overview

Welcome to FabricHarmony Creations, a newly launched upholstery venture based in Goose Creek, SC. Our mission is to fill a significant gap in the local market by offering high-quality upholstery services. With a carefully selected product range including luxurious sofas, elegant armchairs, stylish dining chairs, versatile ottomans, and sumptuous headboards, we cater to a broad spectrum of tastes and needs. Each piece is designed and crafted with the utmost attention to detail and quality, ensuring we exceed our customers’ expectations. Our strategic location and commitment to personalized service are crucial to our model, aiming to foster close relationships with our clients and tailor our offerings to their unique preferences. Our founder’s extensive experience in upholstery underpins our operation, setting us apart as the premier choice for upholstery services in Goose Creek and beyond.

Success Factors

Since our inception on January 5, 2024, FabricHarmony Creations has hit several key milestones that position us for success. We’ve established a strong brand identity, secured a prime location for our operations, and laid down a solid foundation as a S Corporation dedicated to sustainable growth within the Goose Creek community. Our competitive edge is sharpened by superior craftsmanship, a diverse range of sofa and couch offerings, and a deep understanding of our customers’ needs. These factors, combined with our commitment to quality and variety, make us uniquely qualified to lead in the local upholstery market.

Industry Analysis

The upholstery industry in the United States, currently valued at over $10 billion, is on a steady growth path, projected to expand by 3-4% annually in the coming years. This growth is driven by increasing disposable incomes, a surge in home renovation projects, and a rising demand for customized furniture. A notable trend is the shift towards sustainable and eco-friendly materials, reflecting growing consumer awareness of environmental impact. FabricHarmony Creations is well-aligned with this trend, specializing in sustainable upholstery solutions. Additionally, the growing popularity of online shopping and e-commerce platforms presents an opportunity for us to reach a wider audience beyond Goose Creek, SC, leveraging digital marketing strategies to enhance our visibility and sales.

Customer Analysis

Our target market includes Goose Creek, SC, residents seeking high-quality, customized upholstery, ranging from homeowners desiring to refresh their spaces to small businesses and interior designers looking for unique, durable pieces. We also cater to auto enthusiasts and car restoration professionals requiring specialized upholstery services. By focusing on craftsmanship and offering tailored solutions, we aim to meet the diverse needs of our customers, establishing long-term relationships and becoming a trusted resource in the local design community.

Competitive Analysis

FabricHarmony Creations faces competition from Williams Custom Upholstery, MK’s Upholstery, and Quality Upholstery Company. While these competitors offer various services across different price points and markets, our unique selling proposition is our superior craftsmanship and unparalleled variety of sofas and couches. Our ability to deliver aesthetically pleasing, durable, and comfortable furniture sets us apart. By focusing on customer satisfaction and continuously innovating our product line, we establish a competitive edge that positions us as a leader in the local upholstery market.

Marketing Plan

FabricHarmony Creations offers a wide range of custom-made, high-quality upholstery products such as sofas, armchairs, dining chairs, ottomans, and headboards, all competitively priced. Our marketing efforts will focus on online platforms to showcase our products and services, employing SEO and PPC campaigns to increase our visibility. Social media and email marketing will play key roles in engaging with our target audience, supplemented by participation in local events and partnerships with businesses and interior designers. Traditional marketing methods, including flyers and direct mail campaigns, will also be utilized to ensure comprehensive market coverage.

Operations Plan

Our operational strategy includes key processes such as customer consultations, fabric and material management, production and craftsmanship, scheduling and workflow management, and customer service and support. We aim to maintain a smooth operation that ensures high-quality output and customer satisfaction. Achieving milestones such as securing funding, setting up our workshop, obtaining necessary permits, and reaching revenue targets are paramount to our success. Our commitment to compliance, safety, and financial management will guide our journey toward becoming an established name in the Goose Creek upholstery market.

Management Team

Under the leadership of Myles Richardson, our president, FabricHarmony Creations boasts a management team with the experience and expertise necessary to drive our business forward. Myles’s extensive background in running a successful upholstery business provides us with a solid foundation for success, blending strategic vision with operational expertise to ensure outstanding customer satisfaction and business growth.

Financial Plan

To achieve our growth objectives, FabricHarmony Creations requires $146,000 in funding. This capital will be allocated across various areas including capital and non-capital investments such as location buildout, equipment, initial marketing, staff salaries, and more, ensuring a strong start and sustainable growth for our upholstery business.

Summary

Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $15,400 $15,400 $15,400 $15,400 $15,400
Amortization $0 $0 $0 $0 $0
Interest Expense $14,600 $14,600 $14,600 $14,600 $14,600
Income Tax Expense $478,826 $532,056 $590,306 $654,021 $723,685
Net Income $889,249 $988,105 $1,096,283 $1,214,611 $1,343,987

 

II. Company Overview

FabricHarmony Creations is a fresh and vibrant new upholstery service located in the heart of Goose Creek, SC. Our foundation is built upon the lack of high-quality local upholstery businesses in the area, making us a unique and much-needed service for the community. At FabricHarmony Creations, we are passionate about bringing new life to your furniture, ensuring each piece not only looks fantastic but also reflects the highest standards of craftsmanship.

Our range of products and services includes the reupholstering of sofas and couches, armchairs, dining chairs, ottomans, and headboards. Whether you’re looking to revive a cherished family heirloom or update the look of your living space, our skilled team is dedicated to providing personalized and high-quality solutions. By choosing FabricHarmony Creations, you’re not just getting a service; you’re investing in a piece of art that speaks to your style and comfort.

Located in Goose Creek, SC, FabricHarmony Creations is strategically positioned to serve our community with ease and efficiency. Our commitment to excellence and customer satisfaction drives us to deliver unparalleled upholstery services right to your doorstep. With our knowledge of the local market and our customer-first approach, we are not just a business; we’re part of the Goose Creek family.

FabricHarmony Creations was founded on 2024-01-05 as a S Corporation, a reflection of our commitment to professionalism and quality. Our success is built upon the solid foundation of our founder’s previous experience in running a successful upholstery business. This experience, coupled with our ability to craft better sofas and couches with more varieties than our competition, positions us uniquely in the market. To date, our accomplishments include the creation of our distinctive logo, the development of our brand name, and securing a prime location for our business. These milestones are just the beginning of our journey to becoming the leading upholstery service in Goose Creek, SC.

 

III. Industry Analysis

The Upholstery industry in the United States is a thriving market with a current size of approximately $10 billion. This industry encompasses a wide range of services, including reupholstering furniture, creating custom upholstery pieces, and providing upholstery repair services. With an increasing demand for personalized and high-quality upholstery services, the market is expected to continue growing at a steady pace in the coming years.

One of the key trends in the Upholstery industry is the rising popularity of eco-friendly and sustainable materials. Consumers are becoming more conscious of the environmental impact of their purchasing decisions, leading to a higher demand for upholstery services that use environmentally friendly fabrics and materials. This trend bodes well for FabricHarmony Creations, as their focus on providing sustainable upholstery options aligns with the preferences of modern consumers in Goose Creek, SC.

Another trend in the Upholstery industry is the increasing preference for custom-designed pieces that reflect the individual style and taste of the customer. This shift towards personalized upholstery solutions presents a significant opportunity for FabricHarmony Creations to differentiate themselves in the market and attract customers looking for unique and bespoke upholstery services. By offering a wide range of customization options and superior craftsmanship, FabricHarmony Creations is well-positioned to capitalize on this trend and establish a strong presence in the local Upholstery market.

 

IV. Customer Analysis

Below is a description of our target customers and their core needs.

Target Customers

Our primary customer segment will be local residents in Goose Creek, SC, who are looking to refurbish or upgrade their home interiors. These customers will value personalized service, high-quality materials, and skilled craftsmanship. We will tailor our offerings to meet their specific aesthetic and functional needs.

We will also target local businesses, such as restaurants, hotels, and office spaces, that require durable and stylish upholstery solutions. These commercial clients will seek reliable service and quick turnaround times. Our expertise will ensure that their furniture aligns with their brand image and customer expectations.

Additionally, we will focus on collaborating with interior designers and decorators who require custom upholstery services for their projects. These professionals will appreciate our attention to detail and ability to execute their creative visions. By building strong relationships with designers, we will expand our reach and reputation within the industry.

We will leverage online platforms and social media to attract a broader audience interested in bespoke upholstery solutions. This will include younger, tech-savvy customers who value unique and sustainable furniture options. By offering eco-friendly materials and innovative designs, we will cater to this growing market segment.

Customer Needs

Customers in Goose Creek, SC, can expect high-quality sofas and couches that combine both comfort and durability. Many residents seek furniture that not only looks aesthetically pleasing but also stands the test of time. We use premium materials and skilled craftsmanship to ensure every piece meets these expectations.

Beyond just durability and comfort, personalization is a crucial need we fulfill. Customers have the option to customize fabrics, colors, and designs to match their specific home decor styles. This personalized touch allows residents to create a unique living space that reflects their individual tastes.

Another important need we address is timely and efficient service. Customers can rely on prompt delivery and professional installation services, ensuring a seamless experience from purchase to setup. We also offer ongoing customer support for any maintenance or additional customization needs.

Furthermore, we cater to the increasing demand for sustainable and eco-friendly options. Our selection includes eco-conscious materials and practices, providing environmentally responsible choices. This is particularly appealing to customers who prioritize sustainability in their purchasing decisions.

 

V. Competitive Analysis

Direct Competitors

Williams Custom Upholstery

Williams Custom Upholstery offers custom upholstery services for residential and commercial clients. They provide furniture reupholstering, custom-made furniture, and fabric selection assistance. Their price points range from moderate to high, depending on the complexity and materials used.

Revenues for Williams Custom Upholstery are estimated to be in the mid-to-high range, given their established market presence. They are located in Charleston, SC, serving customers in surrounding areas including Goose Creek. Their customer segments include homeowners, interior designers, and small businesses.

Key strengths of Williams Custom Upholstery include a strong reputation for quality and personalized service. Their weaknesses may include higher prices and longer turnaround times due to their custom work.

MK’s Upholstery

MK’s Upholstery specializes in residential upholstery services, offering sofa and chair reupholstering, cushion replacement, and fabric repair. They also provide fabric sales and consultations for customers looking to update their home décor. Their price points are generally affordable, making them accessible to a broader audience.

MK’s Upholstery generates moderate revenues, reflecting their focus on residential clients. They are located in Summerville, SC, and serve the greater Charleston area, including Goose Creek. Their primary customer segments are homeowners and renters seeking affordable upholstery solutions.

Key strengths of MK’s Upholstery include competitive pricing and quick turnaround times. However, their weaknesses could be limited service offerings compared to competitors and less emphasis on high-end custom work.

Quality Upholstery Company

Quality Upholstery Company offers a mix of residential and commercial upholstery services. They provide furniture reupholstering, custom-built furniture, and fabric sales. Their price points are varied, catering to both budget-conscious and high-end clients.

Revenues for Quality Upholstery Company are robust, indicating a well-diversified client base. They are based in North Charleston, SC, and serve the wider Charleston metropolitan area, including Goose Creek. Their customer segments include homeowners, businesses, and institutions such as hotels and restaurants.

Key strengths of Quality Upholstery Company include a diverse range of services and strong market presence. Weaknesses may involve potential higher costs for custom projects and possible logistical challenges due to their broader service area.

Competitive Advantages

FabricHarmony Creations stands out through our exceptional craftsmanship and a broad array of sofa and couch varieties. Our commitment to quality ensures that we produce better sofas and couches than our competition, integrating both durability and aesthetic appeal. By prioritizing meticulous attention to detail and using premium materials, we can offer customers furniture that not only enhances their living spaces but also lasts for years. Our focus on top-notch craftsmanship positions us as a trusted choice for discerning customers seeking reliable and stylish upholstery solutions.

In addition to superior quality, our competitive edge lies in the diverse range of sofas and couches we offer. We understand that every customer has unique tastes and requirements, and our extensive product selection caters to a wide array of styles, sizes, and functionalities. This versatility allows us to meet the varied needs of our clientele, making it easy for customers to find the perfect piece that aligns with their décor and lifestyle. Furthermore, our dedication to excellent customer service and personalized consultations ensures that each client receives tailored advice and support, fostering strong customer relationships and satisfaction.

 

VI. Marketing Plan

Our marketing plan, included below, details our products/services, pricing and promotions plan.

Products, Services & Pricing

FabricHarmony Creations offers an array of upholstery products and services designed to meet the diverse needs of customers. The company specializes in customizing and refurbishing various types of furniture pieces to enhance home aesthetics and comfort.

Sofas and couches are among the key offerings. These essential household items are available in different styles, fabrics, and finishes. Customers can expect to pay an average of $1,200 for a customized sofa or couch, depending on the complexity of the design and the choice of materials.

Armchairs are another popular product. These versatile pieces can be tailored to match any interior décor. The price for a custom armchair typically ranges around $700. Quality craftsmanship and a wide selection of fabrics ensure that each armchair meets the highest standards of comfort and style.

Dining chairs are also a significant part of the product lineup. These chairs can be upholstered to complement existing dining room setups or to create a fresh, new look. On average, customers can expect to pay $300 per dining chair, taking into consideration the fabric and detailing involved.

Ottomans are a functional and stylish addition to living spaces. FabricHarmony Creations offers customized ottomans that serve both as footrests and as additional seating options. The average cost for a bespoke ottoman is $400, with prices varying based on size and fabric choice.

Headboards are another key service offered. These can be custom-designed to fit any bed size and are available in a range of fabrics and styles. A custom headboard generally costs around $500, providing a unique focal point for bedrooms while enhancing overall comfort.

In summary, FabricHarmony Creations provides a wide selection of upholstery products including sofas and couches, armchairs, dining chairs, ottomans, and headboards, all customizable to meet individual preferences and priced to reflect quality and craftsmanship.

Promotions Plan

We will employ a variety of promotional methods and tactics to attract customers in Goose Creek, SC. A robust online marketing strategy will be at the core of our promotional efforts. We will create a visually appealing, user-friendly website to showcase our upholstery services, portfolio, and customer testimonials. To drive traffic to our website, we will utilize search engine optimization (SEO) techniques to ensure we rank highly on search engine results pages. Additionally, we will engage in pay-per-click (PPC) advertising to target potential customers actively searching for upholstery services.

Social media marketing will play a crucial role in our promotion. We will maintain active profiles on platforms like Facebook, Instagram, and Pinterest to connect with our audience, display our work, and share content related to home decor and upholstery trends. We will also run targeted social media ads to reach specific demographics within Goose Creek and surrounding areas.

Email marketing campaigns will be another essential tool in our promotional arsenal. We will build and maintain an email list of interested customers and send them regular newsletters featuring special offers, project highlights, and informative articles. This consistent communication will help us stay top-of-mind and encourage repeat business.

In addition to digital methods, we will also use traditional marketing tactics to boost our visibility. We will distribute flyers and brochures in local businesses, community centers, and through direct mail campaigns. Attending local events and fairs will provide us with opportunities to showcase our services and engage with the community directly.

Partnerships and collaborations with local interior designers, furniture stores, and real estate agents will further extend our reach. By providing them with high-quality upholstery services for their clients, we will establish mutually beneficial relationships and gain referrals.

Lastly, word-of-mouth marketing will be crucial for our success. We will provide exceptional customer service and high-quality workmanship, encouraging satisfied clients to recommend us to their friends and family. To incentivize referrals, we will implement a referral program offering discounts or rewards for customers who bring in new business.

By leveraging a combination of online marketing, social media, email campaigns, traditional marketing, partnerships, and word-of-mouth referrals, we will successfully attract and retain a loyal customer base in Goose Creek, SC.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of FabricHarmony Creations, there are several key day-to-day operational processes that we will perform:

  • Customer Consultation:
    • Engage with customers to understand their needs and preferences.
    • Provide expert advice on fabric choices, design, and functionality.
    • Offer detailed quotations and timelines for project completion.
  • Material Procurement:
    • Source high-quality fabrics and materials from reliable suppliers.
    • Maintain an updated inventory to ensure timely availability of materials.
    • Negotiate bulk purchase deals to optimize costs.
  • Design and Customization:
    • Create customized upholstery designs based on customer specifications.
    • Utilize design software for accurate and appealing design presentations.
    • Ensure designs align with current trends and customer tastes.
  • Production Management:
    • Schedule and prioritize upholstery projects to meet deadlines.
    • Coordinate with production staff to ensure quality craftsmanship.
    • Implement quality control checks at various stages of production.
  • Customer Service:
    • Provide regular updates to customers regarding project progress.
    • Address customer concerns and queries promptly and professionally.
    • Ensure customer satisfaction through post-service follow-ups and feedback collection.
  • Marketing and Sales:
    • Develop and execute marketing campaigns to attract new customers.
    • Leverage social media and online platforms to showcase our work.
    • Participate in local events and trade shows to increase brand visibility.
  • Financial Management:
    • Monitor daily expenses and manage budgets effectively.
    • Invoice customers accurately and follow up on payments.
    • Keep financial records up-to-date and prepare regular financial reports.
  • Team Coordination:
    • Conduct daily briefings to align team members on tasks and goals.
    • Provide ongoing training and development opportunities for staff.
    • Foster a collaborative and positive work environment.
  • Health and Safety Compliance:
    • Ensure all workspaces comply with health and safety regulations.
    • Provide safety training and equipment to all employees.
    • Regularly inspect and maintain equipment to prevent accidents.

Milestones

FabricHarmony Creations expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Initial Funding: Obtain sufficient initial capital to cover the first 6-12 months of operations, including renting a workspace, purchasing materials, and covering initial marketing costs.
  • Establish Supply Chain: Form partnerships with reliable suppliers for high-quality fabric and materials to ensure consistent product quality and timely delivery.
  • Launch Our Upholstery Services: Officially open the business to the public, including a grand opening event to generate initial customer interest and media coverage.
  • Build an Online Presence: Develop a professional website and active social media profiles to showcase services, customer testimonials, and project portfolios. This will help in attracting online traffic and inquiries.
  • Achieve Initial Customer Base: Secure the first 10 paying customers within the first 3 months of operation to establish credibility and generate word-of-mouth referrals.
  • Obtain Necessary Certifications and Insurance: Acquire any required business licenses, certifications, and insurance policies to operate legally and protect against potential liabilities.
  • Implement Customer Feedback Loop: Create a system to gather and analyze customer feedback to continuously improve service quality and customer satisfaction.
  • Hire and Train Staff: Recruit skilled upholsterers and support staff to ensure high-quality service and handle increased customer demand as the business grows.
  • Reach $15,000/month in Revenue: Implement marketing strategies and customer retention programs to achieve and maintain a steady monthly revenue of $15,000 within the first 18 months.
  • Develop Strategic Partnerships: Form alliances with local interior designers, furniture stores, and other relevant businesses to generate referral business and expand market reach.

 

VIII. Management Team

Our management team has the experience and expertise to successfully execute on our business plan.

Management Team Members

FabricHarmony Creations management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Myles Richardson, President

Myles Richardson brings a wealth of experience to FabricHarmony Creations, having previously run a successful upholstery business. His hands-on experience and deep understanding of the intricacies involved in upholstery provide a solid foundation for leading our company. Myles’s strategic vision and operational expertise have been instrumental in driving business growth and ensuring customer satisfaction in his previous ventures, making him an invaluable asset to our team.

 

IX. Financial Plan

Summary

Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $15,400 $15,400 $15,400 $15,400 $15,400
Amortization $0 $0 $0 $0 $0
Interest Expense $14,600 $14,600 $14,600 $14,600 $14,600
Income Tax Expense $478,826 $532,056 $590,306 $654,021 $723,685
Net Income $889,249 $988,105 $1,096,283 $1,214,611 $1,343,987

Funding Requirements/Use of Funds

To accomplish our growth goals, FabricHarmony Creations needs $146,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $20,000
Furniture $5,000
Equipment/Machines $50,000
Computers $2,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $2,000
Staff Salaries (First 3 Months) $30,000
Initial Marketing and Advertising $10,000
Supplies $5,000
Insurance $2,000

Financial Projections

financial projection upholstery business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Total Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Costs
Direct Costs $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Total Direct Costs $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
GROSS PROFIT $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
GROSS PROFIT % 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $15,400 $15,400 $15,400 $15,400 $15,400
Amortization $0 $0 $0 $0 $0
EBIT $1,382,675 $1,534,762 $1,701,190 $1,883,233 $2,082,273
Interest Expense $14,600 $14,600 $14,600 $14,600 $14,600
PRETAX INCOME $1,368,075 $1,520,162 $1,686,590 $1,868,633 $2,067,673
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,368,075 $1,520,162 $1,686,590 $1,868,633 $2,067,673
Income Tax Expense $478,826 $532,056 $590,306 $654,021 $723,685
NET INCOME $889,249 $988,105 $1,096,283 $1,214,611 $1,343,987
Net Profit Margin (%) 36% 36.9% 37.8% 38.7% 39.5%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $852,567 $1,842,967 $2,940,311 $4,160,630 $5,357,431
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $1,064,868 $2,072,852 $3,189,237 $4,422,315 $5,640,791
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $77,000 $77,000 $77,000 $77,000 $77,000
Accum Depreciation $15,400 $30,800 $46,200 $61,600 $77,000
Net fixed assets $61,600 $46,200 $30,800 $15,400 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,126,468 $2,119,052 $3,220,037 $4,437,715 $5,640,791
LIABILITIES & EQUITY
Current Liabilities $91,219 $95,697 $100,399 $103,465 $108,554
Debt outstanding $146,000 $146,000 $146,000 $146,000 $0
Total Liabilities $237,219 $241,697 $246,399 $249,465 $108,554
Share Capital $0 $0 $0 $0 $0
Retained earnings $889,249 $1,877,354 $2,973,638 $4,188,250 $5,532,237
Total Equity $889,249 $1,877,354 $2,973,638 $4,188,250 $5,532,237
TOTAL LIABILITIES & EQUITY $1,126,468 $2,119,052 $3,220,037 $4,437,715 $5,640,791

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $889,249 $988,105 $1,096,283 $1,214,611 $1,343,987
Change in Working Capital ($121,081) ($13,106) ($14,339) ($9,692) ($16,586)
Plus Depreciation $15,400 $15,400 $15,400 $15,400 $15,400
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $783,567 $990,399 $1,097,344 $1,220,319 $1,342,800
CASH FLOW FROM INVESTMENTS
Fixed Assets ($77,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($77,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $146,000 $0 $0 $0 ($146,000)
Net Cash Flow from Financing $146,000 $0 $0 $0 ($146,000)
Net Cash Flow $852,567 $990,399 $1,097,344 $1,220,319 $1,196,800
Cash at Beginning of Period $0 $852,567 $1,842,967 $2,940,311 $4,160,630
$852,567 $1,842,967 $2,940,311 $4,160,630 $5,357,431

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!